The Discounted Cash Flow (DCF) valuation of Tea Life Co Ltd (3172.T) is 1,530.20 JPY. With the latest stock price at 1,177.00 JPY, the upside of Tea Life Co Ltd based on DCF is 30.0%.
Based on the latest price of 1,177.00 JPY and our DCF valuation, Tea Life Co Ltd (3172.T) is a buy. buying 3172.T stocks now will result in a potential gain of 30.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.7% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,282.74 - 2,014.06 | 1,530.20 |
| Upside | 9.0% - 71.1% | 30.0% |